{"ticker":"BOF","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":14582416.0,"Share Issued":14582416.0,"Net Debt":4991736.0,"Total Debt":7616477.0,"Tangible Book Value":5932534.0,"Invested Capital":11841931.0,"Working Capital":-1110891.0,"Net Tangible Assets":5932534.0,"Capital Lease Obligations":1707080.0,"Common Stock Equity":5932534.0,"Total Capitalization":6746919.0,"Total Equity Gross Minority Interest":5932534.0,"Stockholders Equity":5932534.0,"Gains Losses Not Affecting Retained Earnings":-29380.0,"Other Equity Adjustments":-29380.0,"Retained Earnings":-25479013.0,"Additional Paid In Capital":31426345.0,"Capital Stock":14582.0,"Common Stock":14582.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":11241471.0,"Total Non Current Liabilities Net Minority Interest":2394268.0,"Long Term Debt And Capital Lease Obligation":2394268.0,"Long Term Capital Lease Obligation":1579883.0,"Long Term Debt":814385.0,"Current Liabilities":8847203.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":5222209.0,"Current Capital Lease Obligation":127197.0,"Current Debt":5095012.0,"Other Current Borrowings":3595012.0,"Current Notes Payable":1500000.0,"Payables And Accrued Expenses":3624994.0,"Current Accrued Expenses":1225173.0,"Interest Payable":656055.0,"Payables":2399821.0,"Accounts Payable":2399821.0,"Total Assets":17174005.0,"Total Non Current Assets":9437693.0,"Other Non Current Assets":1267000.0,"Non Current Note Receivables":null,"Non Current Accounts Receivable":790651.0,"Net PPE":7380042.0,"Accumulated Depreciation":-1300859.0,"Gross PPE":8680901.0,"Leases":179127.0,"Construction In Progress":695653.0,"Other Properties":1337927.0,"Machinery Furniture Equipment":6468194.0,"Properties":0.0,"Current Assets":7736312.0,"Prepaid Assets":910797.0,"Inventory":4026029.0,"Finished Goods":626404.0,"Work In Process":2555512.0,"Raw Materials":844113.0,"Receivables":1881825.0,"Other Receivables":11890.0,"Taxes Receivable":770205.0,"Accrued Interest Receivable":null,"Accounts Receivable":1099730.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":1099730.0,"Cash Cash Equivalents And Short Term Investments":917661.0,"Cash And Cash Equivalents":917661.0,"Cash Financial":917661.0},"2025-12-31":{"Ordinary Shares Number":13385459.0,"Share Issued":13385459.0,"Net Debt":4278913.0,"Total Debt":6599855.0,"Tangible Book Value":5571707.0,"Invested Capital":10466898.0,"Working Capital":-584240.0,"Net Tangible Assets":5571707.0,"Capital Lease Obligations":1704664.0,"Common Stock Equity":5571707.0,"Total Capitalization":6571539.0,"Total Equity Gross Minority Interest":5571707.0,"Stockholders Equity":5571707.0,"Gains Losses Not Affecting Retained Earnings":26865.0,"Other Equity Adjustments":26865.0,"Retained Earnings":-23686729.0,"Additional Paid In Capital":29218186.0,"Capital Stock":13385.0,"Common Stock":13385.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8887985.0,"Total Non Current Liabilities Net Minority Interest":2618838.0,"Long Term Debt And Capital Lease Obligation":2618838.0,"Long Term Capital Lease Obligation":1619006.0,"Long Term Debt":999832.0,"Current Liabilities":6269147.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":3981017.0,"Current Capital Lease Obligation":85658.0,"Current Debt":3895359.0,"Other Current Borrowings":3895359.0,"Current Notes Payable":null,"Payables And Accrued Expenses":2288130.0,"Current Accrued Expenses":1035373.0,"Interest Payable":533428.0,"Payables":1252757.0,"Accounts Payable":1252757.0,"Total Assets":14459692.0,"Total Non Current Assets":8774785.0,"Other Non Current Assets":1267000.0,"Non Current Note Receivables":0.0,"Non Current Accounts Receivable":435132.0,"Net PPE":7072653.0,"Accumulated Depreciation":-1140823.0,"Gross PPE":8213476.0,"Leases":179127.0,"Construction In Progress":302516.0,"Other Properties":1385892.0,"Machinery Furniture Equipment":6345941.0,"Properties":0.0,"Current Assets":5684907.0,"Prepaid Assets":676685.0,"Inventory":2385079.0,"Finished Goods":922717.0,"Work In Process":1047668.0,"Raw Materials":414694.0,"Receivables":2006865.0,"Other Receivables":8357.0,"Taxes Receivable":679626.0,"Accrued Interest Receivable":0.0,"Accounts Receivable":1318882.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":616278.0,"Cash And Cash Equivalents":616278.0,"Cash Financial":616278.0},"2025-09-30":{"Ordinary Shares Number":12234478.0,"Share Issued":12234478.0,"Net Debt":4573275.0,"Total Debt":7087532.0,"Tangible Book Value":5112765.0,"Invested Capital":10498047.0,"Working Capital":2118922.0,"Net Tangible Assets":5112765.0,"Capital Lease Obligations":1702250.0,"Common Stock Equity":5112765.0,"Total Capitalization":9645166.0,"Total Equity Gross Minority Interest":5112765.0,"Stockholders Equity":5112765.0,"Gains Losses Not Affecting Retained Earnings":18053.0,"Other Equity Adjustments":18053.0,"Retained Earnings":-21656147.0,"Additional Paid In Capital":26738625.0,"Capital Stock":12234.0,"Common Stock":12234.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":9544563.0,"Total Non Current Liabilities Net Minority Interest":6202905.0,"Long Term Debt And Capital Lease Obligation":6202905.0,"Long Term Capital Lease Obligation":1670504.0,"Long Term Debt":4532401.0,"Current Liabilities":3341658.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":884627.0,"Current Capital Lease Obligation":31746.0,"Current Debt":852881.0,"Other Current Borrowings":352881.0,"Current Notes Payable":500000.0,"Payables And Accrued Expenses":2457031.0,"Current Accrued Expenses":1108996.0,"Interest Payable":606339.0,"Payables":1348035.0,"Accounts Payable":1348035.0,"Total Assets":14657328.0,"Total Non Current Assets":9196748.0,"Other Non Current Assets":1267000.0,"Non Current Note Receivables":359982.0,"Non Current Accounts Receivable":465017.0,"Net PPE":7104749.0,"Accumulated Depreciation":-983408.0,"Gross PPE":8088157.0,"Leases":179127.0,"Construction In Progress":null,"Other Properties":1433625.0,"Machinery Furniture Equipment":6475405.0,"Properties":0.0,"Current Assets":5460580.0,"Prepaid Assets":722183.0,"Inventory":2066504.0,"Finished Goods":867469.0,"Work In Process":827554.0,"Raw Materials":371481.0,"Receivables":1859886.0,"Other Receivables":9883.0,"Taxes Receivable":326780.0,"Accrued Interest Receivable":38818.0,"Accounts Receivable":1484405.0,"Allowance For Doubtful Accounts Receivable":-25586.0,"Gross Accounts Receivable":1509991.0,"Cash Cash Equivalents And Short Term Investments":812007.0,"Cash And Cash Equivalents":812007.0,"Cash Financial":812007.0},"2025-06-30":{"Ordinary Shares Number":10719769.0,"Share Issued":10719769.0,"Net Debt":4923533.0,"Total Debt":7264503.0,"Tangible Book Value":3542610.0,"Invested Capital":9107272.0,"Working Capital":662217.0,"Net Tangible Assets":3542610.0,"Capital Lease Obligations":1699841.0,"Common Stock Equity":3542610.0,"Total Capitalization":6943542.0,"Total Equity Gross Minority Interest":3542610.0,"Stockholders Equity":3542610.0,"Gains Losses Not Affecting Retained Earnings":20182.0,"Other Equity Adjustments":20182.0,"Retained Earnings":-20083595.0,"Additional Paid In Capital":23595303.0,"Capital Stock":10720.0,"Common Stock":10720.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":9608777.0,"Total Non Current Liabilities Net Minority Interest":5069885.0,"Long Term Debt And Capital Lease Obligation":5069885.0,"Long Term Capital Lease Obligation":1668953.0,"Long Term Debt":3400932.0,"Current Liabilities":4538892.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":2194618.0,"Current Capital Lease Obligation":30888.0,"Current Debt":2163730.0,"Other Current Borrowings":38730.0,"Current Notes Payable":2125000.0,"Payables And Accrued Expenses":2344274.0,"Current Accrued Expenses":785097.0,"Interest Payable":470599.0,"Payables":1559177.0,"Accounts Payable":1559177.0,"Total Assets":13151387.0,"Total Non Current Assets":7950278.0,"Other Non Current Assets":1267000.0,"Non Current Note Receivables":359982.0,"Non Current Accounts Receivable":600092.0,"Net PPE":5723204.0,"Accumulated Depreciation":-829802.0,"Gross PPE":6553006.0,"Leases":179127.0,"Construction In Progress":null,"Other Properties":1481133.0,"Machinery Furniture Equipment":4892746.0,"Properties":0.0,"Current Assets":5201109.0,"Prepaid Assets":691809.0,"Inventory":1539406.0,"Finished Goods":588958.0,"Work In Process":578378.0,"Raw Materials":372070.0,"Receivables":2328765.0,"Other Receivables":null,"Taxes Receivable":433931.0,"Accrued Interest Receivable":36096.0,"Accounts Receivable":1858738.0,"Allowance For Doubtful Accounts Receivable":-25586.0,"Gross Accounts Receivable":1884324.0,"Cash Cash Equivalents And Short Term Investments":641129.0,"Cash And Cash Equivalents":641129.0,"Cash Financial":641129.0},"2025-03-31":{"Ordinary Shares Number":9584769.0,"Share Issued":9584769.0,"Net Debt":3925363.0,"Total Debt":8009181.0,"Tangible Book Value":3881039.0,"Invested Capital":10192783.0,"Working Capital":-2736656.0,"Net Tangible Assets":3881039.0,"Capital Lease Obligations":1697437.0,"Common Stock Equity":3881039.0,"Total Capitalization":3915539.0,"Total Equity Gross Minority Interest":3881039.0,"Stockholders Equity":3881039.0,"Gains Losses Not Affecting Retained Earnings":-372.0,"Other Equity Adjustments":-372.0,"Retained Earnings":-18480439.0,"Additional Paid In Capital":22352265.0,"Capital Stock":9585.0,"Common Stock":9585.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":10230144.0,"Total Non Current Liabilities Net Minority Interest":1701883.0,"Long Term Debt And Capital Lease Obligation":1701883.0,"Long Term Capital Lease Obligation":1667383.0,"Long Term Debt":34500.0,"Current Liabilities":8528261.0,"Other Current Liabilities":456714.0,"Current Debt And Capital Lease Obligation":6307298.0,"Current Capital Lease Obligation":30054.0,"Current Debt":6277244.0,"Other Current Borrowings":3517244.0,"Current Notes Payable":2760000.0,"Payables And Accrued Expenses":1764249.0,"Current Accrued Expenses":626683.0,"Interest Payable":371721.0,"Payables":1137566.0,"Accounts Payable":1137566.0,"Total Assets":14111183.0,"Total Non Current Assets":8319578.0,"Other Non Current Assets":2149947.0,"Non Current Note Receivables":359982.0,"Non Current Accounts Receivable":null,"Net PPE":5809649.0,"Accumulated Depreciation":-676597.0,"Gross PPE":6486246.0,"Leases":null,"Construction In Progress":null,"Other Properties":1528422.0,"Machinery Furniture Equipment":4957824.0,"Properties":null,"Current Assets":5791605.0,"Prepaid Assets":327725.0,"Inventory":1589867.0,"Finished Goods":683218.0,"Work In Process":683264.0,"Raw Materials":223385.0,"Receivables":1487632.0,"Other Receivables":662.0,"Taxes Receivable":null,"Accrued Interest Receivable":33403.0,"Accounts Receivable":1453567.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":2386381.0,"Cash And Cash Equivalents":2386381.0,"Cash Financial":2386381.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":912000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Note Receivables":359982.0,"Non Current Accounts Receivable":680483.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":127408.0,"Construction In Progress":0.0,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":0.0,"Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":0.0,"Accrued Interest Receivable":30740.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1409380.0,"Net Income From Continuing Operation Net Minority Interest":-1792284.0,"Reconciled Depreciation":208001.0,"Reconciled Cost Of Revenue":2206135.0,"EBITDA":-1409380.0,"EBIT":-1617381.0,"Net Interest Income":-173154.0,"Interest Expense":174903.0,"Interest Income":1749.0,"Normalized Income":-1792284.0,"Net Income From Continuing And Discontinued Operation":-1792284.0,"Total Expenses":4225925.0,"Rent Expense Supplemental":null,"Total Operating Income As Reported":-1619130.0,"Diluted Average Shares":14424086.0,"Basic Average Shares":14424086.0,"Diluted EPS":-0.12,"Basic EPS":-0.12,"Diluted NI Availto Com Stockholders":-1792284.0,"Net Income Common Stockholders":-1792284.0,"Net Income":-1792284.0,"Net Income Including Noncontrolling Interests":-1792284.0,"Net Income Continuous Operations":-1792284.0,"Pretax Income":-1792284.0,"Net Non Operating Interest Income Expense":-173154.0,"Interest Expense Non Operating":174903.0,"Interest Income Non Operating":1749.0,"Operating Income":-1619130.0,"Operating Expense":2019790.0,"Other Operating Expenses":null,"Research And Development":16638.0,"Selling General And Administration":2003152.0,"Selling And Marketing Expense":739243.0,"General And Administrative Expense":1263909.0,"Other Gand A":597573.0,"Rent And Landing Fees":null,"Salaries And Wages":666336.0,"Gross Profit":400660.0,"Cost Of Revenue":2206135.0,"Total Revenue":2606795.0,"Operating Revenue":2731839.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1778348.0,"Net Income From Continuing Operation Net Minority Interest":-2030582.0,"Reconciled Depreciation":157415.0,"Reconciled Cost Of Revenue":3705353.0,"EBITDA":-1778348.0,"EBIT":-1935763.0,"Net Interest Income":-91071.0,"Interest Expense":94819.0,"Interest Income":3748.0,"Normalized Income":-2030582.0,"Net Income From Continuing And Discontinued Operation":-2030582.0,"Total Expenses":5517166.0,"Rent Expense Supplemental":56396.0,"Total Operating Income As Reported":-1907412.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-2030582.0,"Net Income Common Stockholders":-2030582.0,"Net Income":-2030582.0,"Net Income Including Noncontrolling Interests":-2030582.0,"Net Income Continuous Operations":-2030582.0,"Pretax Income":-2030582.0,"Net Non Operating Interest Income Expense":-91071.0,"Interest Expense Non Operating":94819.0,"Interest Income Non Operating":3748.0,"Operating Income":-1505890.0,"Operating Expense":1811813.0,"Other Operating Expenses":null,"Research And Development":61729.0,"Selling General And Administration":1750084.0,"Selling And Marketing Expense":520735.0,"General And Administrative Expense":1229349.0,"Other Gand A":722860.0,"Rent And Landing Fees":56396.0,"Salaries And Wages":450093.0,"Gross Profit":305923.0,"Cost Of Revenue":3705353.0,"Total Revenue":4011276.0,"Operating Revenue":4405437.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1269982.0,"Net Income From Continuing Operation Net Minority Interest":-1572552.0,"Reconciled Depreciation":153606.0,"Reconciled Cost Of Revenue":2650477.0,"EBITDA":-1269982.0,"EBIT":-1423588.0,"Net Interest Income":-145048.0,"Interest Expense":148964.0,"Interest Income":3916.0,"Normalized Income":-1572552.0,"Net Income From Continuing And Discontinued Operation":-1572552.0,"Total Expenses":4647531.0,"Rent Expense Supplemental":50870.0,"Total Operating Income As Reported":-1427504.0,"Diluted Average Shares":11514580.0,"Basic Average Shares":11514580.0,"Diluted EPS":-0.14,"Basic EPS":-0.14,"Diluted NI Availto Com Stockholders":-1572552.0,"Net Income Common Stockholders":-1572552.0,"Net Income":-1572552.0,"Net Income Including Noncontrolling Interests":-1572552.0,"Net Income Continuous Operations":-1572552.0,"Pretax Income":-1572552.0,"Net Non Operating Interest Income Expense":-145048.0,"Interest Expense Non Operating":148964.0,"Interest Income Non Operating":3916.0,"Operating Income":-1427504.0,"Operating Expense":1997054.0,"Other Operating Expenses":null,"Research And Development":190875.0,"Selling General And Administration":1806179.0,"Selling And Marketing Expense":428833.0,"General And Administrative Expense":1377346.0,"Other Gand A":904407.0,"Rent And Landing Fees":50870.0,"Salaries And Wages":422069.0,"Gross Profit":569550.0,"Cost Of Revenue":2650477.0,"Total Revenue":3220027.0,"Operating Revenue":3269989.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-1233291.0,"Net Income From Continuing Operation Net Minority Interest":-1603156.0,"Reconciled Depreciation":106130.0,"Reconciled Cost Of Revenue":2693279.0,"EBITDA":-1233291.0,"EBIT":-1339421.0,"Net Interest Income":-257135.0,"Interest Expense":263735.0,"Interest Income":6600.0,"Normalized Income":-1603156.0,"Net Income From Continuing And Discontinued Operation":-1603156.0,"Total Expenses":4645759.0,"Rent Expense Supplemental":50635.0,"Total Operating Income As Reported":-1346021.0,"Diluted Average Shares":9659605.0,"Basic Average Shares":9659605.0,"Diluted EPS":-0.17,"Basic EPS":-0.17,"Diluted NI Availto Com Stockholders":-1603156.0,"Net Income Common Stockholders":-1603156.0,"Net Income":-1603156.0,"Net Income Including Noncontrolling Interests":-1603156.0,"Net Income Continuous Operations":-1603156.0,"Pretax Income":-1603156.0,"Net Non Operating Interest Income Expense":-257135.0,"Interest Expense Non Operating":263735.0,"Interest Income Non Operating":6600.0,"Operating Income":-1346021.0,"Operating Expense":1952480.0,"Other Operating Expenses":157807.0,"Research And Development":null,"Selling General And Administration":1952480.0,"Selling And Marketing Expense":408383.0,"General And Administrative Expense":1544097.0,"Other Gand A":1057299.0,"Rent And Landing Fees":50635.0,"Salaries And Wages":436163.0,"Gross Profit":606459.0,"Cost Of Revenue":2693279.0,"Total Revenue":3299738.0,"Operating Revenue":3430029.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-440605.0,"Net Income From Continuing Operation Net Minority Interest":-918382.0,"Reconciled Depreciation":199430.0,"Reconciled Cost Of Revenue":2641007.0,"EBITDA":-440605.0,"EBIT":-640035.0,"Net Interest Income":-273211.0,"Interest Expense":278347.0,"Interest Income":5136.0,"Normalized Income":-918382.0,"Net Income From Continuing And Discontinued Operation":-918382.0,"Total Expenses":3816034.0,"Rent Expense Supplemental":50515.0,"Total Operating Income As Reported":-645171.0,"Diluted Average Shares":8745747.0,"Basic Average Shares":8745747.0,"Diluted EPS":-0.11,"Basic EPS":-0.11,"Diluted NI Availto Com Stockholders":-918382.0,"Net Income Common Stockholders":-918382.0,"Net Income":-918382.0,"Net Income Including Noncontrolling Interests":-918382.0,"Net Income Continuous Operations":-918382.0,"Pretax Income":-918382.0,"Net Non Operating Interest Income Expense":-273211.0,"Interest Expense Non Operating":278347.0,"Interest Income Non Operating":5136.0,"Operating Income":-645171.0,"Operating Expense":1175027.0,"Other Operating Expenses":null,"Research And Development":7742.0,"Selling General And Administration":1167285.0,"Selling And Marketing Expense":301171.0,"General And Administrative Expense":866114.0,"Other Gand A":551872.0,"Rent And Landing Fees":50515.0,"Salaries And Wages":314242.0,"Gross Profit":529856.0,"Cost Of Revenue":2641007.0,"Total Revenue":3170863.0,"Operating Revenue":3232291.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Rent Expense Supplemental":79462.0,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Pretax Income":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Rent And Landing Fees":79462.0,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-2611332.0,"Repayment Of Debt":0.0,"Issuance Of Debt":1502416.0,"Issuance Of Capital Stock":1429044.0,"Capital Expenditure":-515390.0,"Interest Paid Supplemental Data":23862.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":917661.0,"Beginning Cash Position":616278.0,"Effect Of Exchange Rate Changes":-56245.0,"Changes In Cash":357628.0,"Financing Cash Flow":2968960.0,"Cash Flow From Continuing Financing Activities":2968960.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":37500.0,"Net Common Stock Issuance":1429044.0,"Common Stock Issuance":1429044.0,"Net Issuance Payments Of Debt":1502416.0,"Net Long Term Debt Issuance":1502416.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":1502416.0,"Investing Cash Flow":-515390.0,"Cash Flow From Continuing Investing Activities":-515390.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-515390.0,"Purchase Of PPE":-515390.0,"Operating Cash Flow":-2095942.0,"Cash Flow From Continuing Operating Activities":-2095942.0,"Change In Working Capital":-743091.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":-355519.0,"Change In Payables And Accrued Expense":1336864.0,"Change In Accrued Expense":189800.0,"Change In Payable":1147064.0,"Change In Account Payable":1147064.0,"Change In Prepaid Assets":-328224.0,"Change In Inventory":-1640950.0,"Change In Receivables":244738.0,"Changes In Account Receivables":244738.0,"Other Non Cash Items":14206.0,"Provisionand Write Offof Assets":-25586.0,"Depreciation Amortization Depletion":208001.0,"Depreciation And Amortization":208001.0,"Amortization Cash Flow":47965.0,"Amortization Of Intangibles":47965.0,"Depreciation":160036.0,"Operating Gains Losses":242812.0,"Gain Loss On Investment Securities":242812.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-1792284.0},"2025-12-31":{"Free Cash Flow":-2108747.0,"Repayment Of Debt":-508344.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":2349580.0,"Capital Expenditure":-173052.0,"Interest Paid Supplemental Data":180011.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":616278.0,"Beginning Cash Position":812007.0,"Effect Of Exchange Rate Changes":8812.0,"Changes In Cash":-204541.0,"Financing Cash Flow":1904206.0,"Cash Flow From Continuing Financing Activities":1904206.0,"Net Other Financing Charges":-50956.0,"Proceeds From Stock Option Exercised":113926.0,"Net Common Stock Issuance":2349580.0,"Common Stock Issuance":2349580.0,"Net Issuance Payments Of Debt":-508344.0,"Net Long Term Debt Issuance":-508344.0,"Long Term Debt Payments":-508344.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-173052.0,"Cash Flow From Continuing Investing Activities":-173052.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-173052.0,"Purchase Of PPE":-173052.0,"Operating Cash Flow":-1935695.0,"Cash Flow From Continuing Operating Activities":-1935695.0,"Change In Working Capital":-500581.0,"Change In Other Current Liabilities":10758.0,"Change In Other Current Assets":-249721.0,"Change In Payables And Accrued Expense":-168901.0,"Change In Accrued Expense":-73623.0,"Change In Payable":-95278.0,"Change In Account Payable":-95278.0,"Change In Prepaid Assets":60335.0,"Change In Inventory":-318575.0,"Change In Receivables":165523.0,"Changes In Account Receivables":165523.0,"Other Non Cash Items":9909.0,"Provisionand Write Offof Assets":0.0,"Depreciation Amortization Depletion":157415.0,"Depreciation And Amortization":157415.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":157415.0,"Operating Gains Losses":68162.0,"Gain Loss On Investment Securities":68162.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-2030582.0},"2025-09-30":{"Free Cash Flow":-1203820.0,"Repayment Of Debt":-1671849.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":2842011.0,"Capital Expenditure":-82659.0,"Interest Paid Supplemental Data":44524.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":812007.0,"Beginning Cash Position":641129.0,"Effect Of Exchange Rate Changes":-2129.0,"Changes In Cash":173007.0,"Financing Cash Flow":1376827.0,"Cash Flow From Continuing Financing Activities":1376827.0,"Net Other Financing Charges":-7050.0,"Proceeds From Stock Option Exercised":213715.0,"Net Common Stock Issuance":2842011.0,"Common Stock Issuance":2842011.0,"Net Issuance Payments Of Debt":-1671849.0,"Net Long Term Debt Issuance":-1671849.0,"Long Term Debt Payments":-1671849.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-82659.0,"Cash Flow From Continuing Investing Activities":-82659.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-82659.0,"Purchase Of PPE":-82659.0,"Operating Cash Flow":-1121161.0,"Cash Flow From Continuing Operating Activities":-1121161.0,"Change In Working Capital":217275.0,"Change In Other Current Liabilities":10528.0,"Change In Other Current Assets":-179214.0,"Change In Payables And Accrued Expense":112757.0,"Change In Accrued Expense":323899.0,"Change In Payable":-211142.0,"Change In Account Payable":-211142.0,"Change In Prepaid Assets":425969.0,"Change In Inventory":-527098.0,"Change In Receivables":374333.0,"Changes In Account Receivables":374333.0,"Other Non Cash Items":-15650.0,"Provisionand Write Offof Assets":0.0,"Depreciation Amortization Depletion":153606.0,"Depreciation And Amortization":153606.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":153606.0,"Operating Gains Losses":96160.0,"Gain Loss On Investment Securities":96160.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-1572552.0},"2025-06-30":{"Free Cash Flow":-2119140.0,"Repayment Of Debt":-779269.0,"Issuance Of Debt":-2398.0,"Issuance Of Capital Stock":15610.0,"Capital Expenditure":-113491.0,"Interest Paid Supplemental Data":124483.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":641129.0,"Beginning Cash Position":2386381.0,"Effect Of Exchange Rate Changes":20554.0,"Changes In Cash":-1765806.0,"Financing Cash Flow":353334.0,"Cash Flow From Continuing Financing Activities":353334.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":1135001.0,"Net Common Stock Issuance":15610.0,"Common Stock Issuance":15610.0,"Net Issuance Payments Of Debt":-781667.0,"Net Long Term Debt Issuance":-781667.0,"Long Term Debt Payments":-779269.0,"Long Term Debt Issuance":-2398.0,"Investing Cash Flow":-113491.0,"Cash Flow From Continuing Investing Activities":-113491.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-113491.0,"Purchase Of PPE":-113491.0,"Operating Cash Flow":-2005649.0,"Cash Flow From Continuing Operating Activities":-2005649.0,"Change In Working Capital":-709437.0,"Change In Other Current Liabilities":10304.0,"Change In Other Current Assets":377219.0,"Change In Payables And Accrued Expense":123311.0,"Change In Accrued Expense":-298300.0,"Change In Payable":421611.0,"Change In Account Payable":421611.0,"Change In Prepaid Assets":-875646.0,"Change In Inventory":50461.0,"Change In Receivables":-405171.0,"Changes In Account Receivables":-405171.0,"Other Non Cash Items":16600.0,"Provisionand Write Offof Assets":75600.0,"Depreciation Amortization Depletion":106130.0,"Depreciation And Amortization":106130.0,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":153205.0,"Operating Gains Losses":108614.0,"Gain Loss On Investment Securities":109172.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":-1603156.0},"2025-03-31":{"Free Cash Flow":-2315048.0,"Repayment Of Debt":-84235.0,"Issuance Of Debt":2398.0,"Issuance Of Capital Stock":2407448.0,"Capital Expenditure":-377841.0,"Interest Paid Supplemental Data":84571.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":2386381.0,"Beginning Cash Position":2329452.0,"Effect Of Exchange Rate Changes":8209.0,"Changes In Cash":48720.0,"Financing Cash Flow":2363768.0,"Cash Flow From Continuing Financing Activities":2363768.0,"Net Other Financing Charges":-15610.0,"Proceeds From Stock Option Exercised":38157.0,"Net Common Stock Issuance":2407448.0,"Common Stock Issuance":2407448.0,"Net Issuance Payments Of Debt":-81837.0,"Net Long Term Debt Issuance":-81837.0,"Long Term Debt Payments":-84235.0,"Long Term Debt Issuance":2398.0,"Investing Cash Flow":-377841.0,"Cash Flow From Continuing Investing Activities":-377841.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-377841.0,"Purchase Of PPE":-377841.0,"Operating Cash Flow":-1937207.0,"Cash Flow From Continuing Operating Activities":-1937207.0,"Change In Working Capital":-1239256.0,"Change In Other Current Liabilities":10085.0,"Change In Other Current Assets":-202464.0,"Change In Payables And Accrued Expense":-218730.0,"Change In Accrued Expense":-162217.0,"Change In Payable":-56513.0,"Change In Account Payable":-56513.0,"Change In Prepaid Assets":-123626.0,"Change In Inventory":340668.0,"Change In Receivables":-1035104.0,"Changes In Account Receivables":-1035104.0,"Other Non Cash Items":16419.0,"Provisionand Write Offof Assets":0.0,"Depreciation Amortization Depletion":199430.0,"Depreciation And Amortization":199430.0,"Amortization Cash Flow":47075.0,"Amortization Of Intangibles":47075.0,"Depreciation":152355.0,"Operating Gains Losses":4582.0,"Gain Loss On Investment Securities":4024.0,"Gain Loss On Sale Of PPE":558.0,"Net Income From Continuing Operations":-918382.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-120792.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":30568.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}